MIRA INFORM REPORT

 

 

Report No. :

321019

Report Date :

05.05.2015

 

IDENTIFICATION DETAILS

 

Name :

ALPI - S.P.A.

 

 

Registered Office :

Via Della Repubblica, 34 47015 - Modigliana (FO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

01.10.1963

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

Manufacture of veneer sheets and wood-based panels

 

 

No. of Employee :

From 251 to 500

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

No complaints

 

 

Litigation :

Clear

 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

Italy

A2

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

ITALY ECONOMIC OVERVIEW

 

Italy has a diversified economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is higher. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 132% of GDP in 2014, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and tax evasion. In 2014 economic growth and labor market conditions continued to deteriorate, with overall unemployment rising to 12.2% and youth unemployment around 40%. Italy's GDP is now nearly 10% below its 2007 pre-crisis level.

 

Source : CIA

 


Company name and address

 

ALPI - S.P.A.

 

Via Della Repubblica, 34 47015 - Modigliana (FO) -IT- 

 

 

 

Summary

 

Fiscal Code

:

00139520407

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

01/10/1963

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 251 to 500

 

 

Activity

 

Manufacture of veneer sheets and wood-based panels

 

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 00139520407

 

Municipal Licence : of

 

Foreign Trade Reg. no. : FO001260 since 09/01/1992

 

Foreign Trade Reg. no. : 1260 of Forli' since 09/01/1992

 

Chamber of Commerce no. : 97534 of Forli' since 23/05/1964

 

Chamber of Commerce no. : 1854009 of Monza e Brianza

 

Chamber of Commerce no. : 139357 of Pesaro

 

Firms' Register : FO012-5159 of Forli' since 19/02/1996

 

V.A.T. Code : 00139520407

 

Tribunal Co. Register : 5159 of

 

Foundation date

: 01/10/1963

Establishment date

: 31/08/1978

Start of Activities

: 01/10/1963

Legal duration

: 31/12/2020

Nominal Capital

: 5.160.000

Subscribed Capital

: 5.160.000

Paid up Capital

: 5.160.000

 

Legal mail :

ALPI@PEC.IT

 

 

Members

 

Ruo

Michele

 

Born in Vico del Gargano

(FG)

on 11/10/1959

- Fiscal Code : RUOMHL59R11L842T

 

Residence:

Rimini

, 47

- 29122

Piacenza

(PC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

11/12/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Bandieri

Ettore

 

Born in Torino

(TO)

on 28/02/1958

- Fiscal Code : BNDTTR58B28L219U

 

Residence:

Rodolfo Audinot

, 21

- 40134

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

13/12/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Alpi

Valerio

 

Born in Modigliana

(FO)

on 25/03/1927

- Fiscal Code : LPAVLR27C25F259A

 

Residence:

Della Repubblica

, 33

- 47015

Modigliana

(FO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

08/07/2014

Board Chairman

08/07/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Alpi

Vittorio

 

Born in Modigliana

(FO)

on 19/10/1956

- Fiscal Code : LPAVTR56R19F259B

 

Residence:

Della Repubblica

, 33/A

- 47015

Modigliana

(FO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

08/07/2014

Managing Director

08/07/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Alpi

Raffaella

 

Born in Faenza

(RA)

on 31/03/1959

- Fiscal Code : LPARFL59C71D458B

 

Residence:

Bertella

, 6 INT.1

- 48018

Faenza

(RA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

08/07/2014

 

Senzani

Giovanna

 

Born in Modigliana

(FO)

on 08/06/1933

- Fiscal Code : SNZGNN33H48F259R

 

Residence:

Repubblica

, 33

- 47015

Modigliana

(FO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

08/07/2014

 

Alpi

Maria Cristina

 

Born in Faenza

(RA)

on 28/01/1964

- Fiscal Code : LPAMCR64A68D458F

 

Residence:

Valgimigli

, 17

- 48018

Faenza

(RA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

08/07/2014

 

Finalpi S.p.a.

 

 

:

Della Repubblica

, 34

- 47015

Modigliana

(FO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

04/03/2009

 

No Prejudicial events are reported

 

No Protests registered

 

Sala

Mario

 

Born in Modigliana

(FO)

on 18/02/1975

- Fiscal Code : SLAMRA75B18F259S

 

Residence:

San Donato

, 2

- 47015

Modigliana

(FO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

19/02/2009

 

No Prejudicial events are reported

 

No Protests registered

 

Rossi

Giampiero

 

Born in Modigliana

(FO)

on 19/10/1962

- Fiscal Code : RSSGPR62R19F259R

 

Residence:

Pietro Nenni

, 1

- 47015

Modigliana

(FO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

20/12/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Penaforte

Alberto

 

Born in Faenza

(RA)

on 26/08/1960

- Fiscal Code : PNFLRT60M26D458X

 

Residence:

Marziale

, 27

- 47121

Forli'

(FO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

20/12/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Rossi

Marco

 

Born in Piacenza

(PC)

on 09/01/1971

- Fiscal Code : RSSMRC71A09G535F

 

Residence:

Sanguinelli

, 11

- 29012

Caorso

(PC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

13/12/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Fiorentini

Gabriele

 

Born in Modigliana

(FO)

on 09/03/1964

- Fiscal Code : FRNGRL64C09F259A

 

Residence:

G. Carducci

, 4

- 47015

Modigliana

(FO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

13/12/2013

 

No Protests registered

 

Finalpi S.p.a.

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

Alpi

Valerio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Finalpi S.p.a.

Modigliana (FO) - IT -

02343791204

Director

Active

Registered

Finalpi S.p.a.

Modigliana (FO) - IT -

02343791204

Board Chairman

Active

Registered

Alpi Valerio

Modigliana (FO) - IT -

LPAVLR27C25F259A

Proprietor

Withdrawn

Registered

 

Alpi

Vittorio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

L.e.s. S.r.l.

Modigliana (FO) - IT -

01179870405

Sole Director

Active

Registered

Finalpi S.p.a.

Modigliana (FO) - IT -

02343791204

Managing Director

Active

Registered

Finalpi S.p.a.

Modigliana (FO) - IT -

02343791204

Director

Active

Registered

 

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.

 

Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Finalpi S.p.a.

Modigliana - IT -

02343791204

100,00

 

Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

L.e.s. S.r.l.

Modigliana - IT -

01179870405

46.440 .Eur

100,00

Active

 

Firm's location and structure

 

In order to carry out its activities the firm uses the following locations:

 

-

Legal and operative seat

 

Della Repubblica

, 34

- 47015

- Modigliana

(FO)

- IT -

 

PHONE

: 039/480225

 

PHONE

: 0546941015

 

PHONE

: 0546945411

 

FAX

: 0546940251

 

FAX

: 0546942700

 

Website

: WWW.ALPI.IT

 

Legal mail

: ALPI@PEC.IT

 

-

Branch

(Factory)

since 09/07/1973

 

Provinciale Faentina

- 47015

- Modigliana

(FO)

- IT -

 

PHONE

: 0546941777

 

Employees

: 460

 

Assistants

: 1

 

Fittings and Equipment for a value of 1.330.000

Eur

 

Stocks for a value of 14.670.000

Eur

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

De facto company

Joint stock company

25/11/1972

Joint stock company

Limited partnership

02/08/1973

Limited partnership

Joint stock company

31/08/1978

 

EX-MEMBERS / EX-POSITIONS:

 

Gandolfi

Gian Paolo

 

Born in Bologna

(BO)

on 18/01/1962

- Fiscal Code : GNDGPL62A18A944X

 

Residence:

Toscana

, 28

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Alpi

Valerio

 

Born in Modigliana

(FO)

on 25/03/1927

- Fiscal Code : LPAVLR27C25F259A

 

Residence:

Della Repubblica

, 33

- 47015

Modigliana

(FO)

- IT -

 

Ex-Postions

Chairman

 

Alpi

Vittorio

 

Born in Modigliana

(FO)

on 19/10/1956

- Fiscal Code : LPAVTR56R19F259B

 

Residence:

Della Repubblica

, 33/A

- 47015

Modigliana

(FO)

- IT -

 

Ex-Postions

Managing Director

Assistant board Chairman

 

Garuti

Massimo

 

Born in Bologna

(BO)

on 20/01/1966

- Fiscal Code : GRTMSM66A20A944L

 

Residence:

Di San Luca, 35

- 40135

Bologna

(BO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Soglia

Rosalba

 

Born in Modigliana

(FO)

on 06/12/1939

- Fiscal Code : SGLRLB39T46F259Z

 

Residence:

Repubblica

, 27

- 47015

Modigliana

(FO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Prafin S.r.l.

 

- Fiscal Code : 03624730408

 

Ex-Postions

Sole partner

 

Conti

Romano

 

Born in Bologna

(BO)

on 27/08/1948

- Fiscal Code : CNTRMN48M27A944M

 

Residence:

Castel Tialto

, 4

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Finocchiaro

Vito Renato

 

Born in Milano

(MI)

on 06/07/1954

- Fiscal Code : FNCVRN54L06F205C

 

Residence:

Degli Insorti

, 66

- 48018

Faenza

(RA)

- IT -

 

Ex-Postions

Attorney with special power

 

Rho

Ermanno

 

Born in Robbiate

(CO)

on 03/08/1943

- Fiscal Code : RHORNN43M03G223D

 

Residence:

Mario Pagano

, 41

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

ALPILIGNUM INTERNATIONAL S.A.

 

, Lussemburgo

- IT -

 

Date

Merging/splitting-up project:

30/06/2010

 

Resolution of merging of

 

ALPILIGNUM INTERNATIONAL S.A.

 

, Lussemburgo

- IT -

 

Date

:

22/07/2010

 

The firm absorbed by merging of

 

ALPILIGNUM INTERNATIONAL S.A.

 

, Lussemburgo

- IT -

 

Date

:

23/11/2010



Protests

 

Protests checking on the subject firm has given a negative result.

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 1963.

An eco-fin analysis has been made on the base od the b/s fo the years 2011, 2012 and 2013.

Under the financial profile unstable results are noted. with a profit (r.o.e. 1,81%) in the last financial year The turnover is growing in the last financial year (+7,11%).

A loss is registered as to the operating result (-1,27%).

The operating result is negative (Eur. -1.042.583).

The economic management produced a gross operating margin of Eur. 436.556 with a more then 100% growth.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,29 but slighlty increasing.

Subject can manage an equity capital funds for an amount of Eur. 57.907.437 on stable levels.

The financial management has recorded total debts amounting to Eur. 17.986.216, increasing if compared to the previous year, during which they were equal to Eur. 14.985.756 (20,02%).

Bank and suppliers credit recourse is limited, 82,34 gg. is payment average period below the sector's average.

The liquidity level is positive (3,37).

Trade credits average terms are slow, on average 91,94 days. within the average values of the sector.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 2.529.546

Labour cost expenses amount to Eur. 17.035.848 , representing 24,61% on the total of production costs. , with a 25,35% incidence on turnover.

The financial management is positive as incomes are higher than the charges.

 

Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

67.208.867

Profit (Loss) for the period

1.050.407

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

62.743.920

Profit (Loss) for the period

-2.836.065

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

68.721.066

Profit (Loss) for the period

-3.261.147

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

68.857.758

Profit (Loss) for the period

1.236.159

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

62.239.761

Profit (Loss) for the period

-4.427.738

 

Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

- Balance Sheet as at 31/12/2013 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2012 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2011 - 12 Mesi - Currency: - Amounts x 1

 

Years

2013

2012

2011

 

BALANCE SHEET ACCOUNTS

 

ASSETS

CREDITS VS PARTNERS

. Deposits not yet withdrawn

. Deposits already withdrawn

Total credits vs partners

FIXED ASSETS

. INTANGIBLE FIXED ASSETS

. . Start-up and expansion expenses

. . Research,develop. and advert.expens.

. . Industrial patent rights

22.963

32.469

31.231

. . Concessions,licenses,trademarks,etc.

36.320

43.835

17.190

. . Goodwill

. . Assets in formation and advance paymen.

18.369

. . Other intangible fixed assets

. Total Intangible Fixed Assets

77.652

76.304

48.421

. TANGIBLE FIXED ASSETS

. . Real estate

7.538.433

8.321.590

9.105.885

. . Plant and machinery

1.290.304

1.685.443

1.738.245

. . Industrial and commercial equipment

37.232

75.557

100.588

. . Other assets

120.490

141.855

177.681

. . Assets under construction and advances

82.428

81.707

406.454

. Total Tangible fixed assets

9.068.887

10.306.152

11.528.853

. FINANCIAL FIXED ASSETS

. . Equity investments

6.495.516

6.496.549

6.495.784

. . . Equity invest. in subsidiary companies

6.495.331

6.495.331

6.494.566

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

185

1.218

1.218

. . Financial receivables

5.833.010

5.814.793

2.809.309

. . . . Within 12 months

5.800.000

5.800.000

2.800.000

. . . . Beyond 12 months

33.010

14.793

9.309

. . . Receivab due from subsidiaries

5.800.000

5.800.000

2.800.000

. . . . Within 12 months

5.800.000

5.800.000

2.800.000

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from third parties

33.010

14.793

9.309

. . . . Within 12 months

. . . . Beyond 12 months

33.010

14.793

9.309

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

12.328.526

12.311.342

9.305.093

Total fixed assets

21.475.065

22.693.798

20.882.367

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

6.336.253

6.535.153

8.084.496

. . Work in progress and semimanufactured

2.785.929

3.198.881

3.542.423

. . Work in progress on order

. . Finished goods

5.552.698

4.941.413

5.538.808

. . Advance payments

. Total Inventories

14.674.880

14.675.447

17.165.727

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

34.394.473

26.733.728

26.615.050

. . Beyond 12 months

2.835.878

2.726.192

3.075.714

. . Trade receivables

17.164.618

15.295.232

15.115.240

. . . . Within 12 months

17.164.618

15.295.232

15.115.240

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

14.029.999

9.335.279

9.603.156

. . . . Within 12 months

14.029.999

9.335.279

9.603.156

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

738.727

767.134

143.342

. . . . Within 12 months

738.727

767.134

143.342

. . . . Beyond 12 months

. . Fiscal Receivables

383.281

588.225

1.074.780

. . . . Within 12 months

383.281

588.225

1.074.780

. . . . Beyond 12 months

. . Receivables for anticipated taxes

2.848.165

2.955.246

3.198.269

. . . . Within 12 months

12.287

229.054

122.555

. . . . Beyond 12 months

2.835.878

2.726.192

3.075.714

. . Receivables due from third parties

2.065.561

518.804

555.977

. . . . Within 12 months

2.065.561

518.804

555.977

. . . . Beyond 12 months

. Total Credits not held as fixed assets

37.230.351

29.459.920

29.690.764

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

. . Equity invest. in holding companies

. . Other equity investments

. . Own shares

. . . Total nominale value

. . Other securities

7.708.308

7.520.888

15.067.627

. Total Financial Assets

7.708.308

7.520.888

15.067.627

. LIQUID FUNDS

. . Bank and post office deposits

980.375

1.936.926

1.526.039

. . Checks

. . Banknotes and coins

23.371

25.237

27.039

. Total Liquid funds

1.003.746

1.962.163

1.553.078

Total current assets

60.617.285

53.618.418

63.477.196

ADJUSTMENT ACCOUNTS

. Discount on loans

204.277

196.670

286.148

. Other adjustment accounts

Total adjustments accounts

204.277

196.670

286.148

TOTAL ASSETS

82.296.627

76.508.886

84.645.711

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

5.160.000

5.160.000

5.160.000

. Additional paid-in capital

. Revaluation reserves

17.336.137

17.336.137

17.336.137

. Legal reserve

1.037.483

1.037.483

1.037.483

. Reserve for Own shares

. Statute reserves

. Other reserves

33.323.410

35.605.399

35.605.399

. Accumulated Profits (Losses)

554.076

3.815.223

. Profit( loss) of the year

1.050.407

-2.836.065

-3.261.147

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

57.907.437

56.857.030

59.693.095

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

586.832

643.486

615.444

. . Taxation fund, also differed

. . Other funds

2.703.998

650.000

650.000

Total Reserves for Risks and Charges

3.290.830

1.293.486

1.265.444

Employee termination indemnities

3.112.144

3.372.614

3.934.550

ACCOUNTS PAYABLE

. . . . Within 12 months

17.986.216

14.985.756

19.750.716

. . . . Beyond 12 months

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to banks

2.486.148

16

5.520.566

. . . . Within 12 months

2.486.148

16

5.520.566

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

236.727

407.374

129.146

. . . . Within 12 months

236.727

407.374

129.146

. . . . Beyond 12 months

. . Trade payables

7.996.271

7.525.837

7.558.406

. . . . Within 12 months

7.996.271

7.525.837

7.558.406

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

3.276.075

3.359.595

2.106.262

. . . . Within 12 months

3.276.075

3.359.595

2.106.262

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

105.062

173.276

417.987

. . . . Within 12 months

105.062

173.276

417.987

. . . . Beyond 12 months

. . Due to the tax authorities

1.083.698

554.397

652.087

. . . . Within 12 months

1.083.698

554.397

652.087

. . . . Beyond 12 months

. . Due to social security and welfare inst.

439.491

480.498

943.187

. . . . Within 12 months

439.491

480.498

943.187

. . . . Beyond 12 months

. . Other payables

2.362.744

2.484.763

2.423.075

. . . . Within 12 months

2.362.744

2.484.763

2.423.075

. . . . Beyond 12 months

Total accounts payable

17.986.216

14.985.756

19.750.716

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

1.906

Total adjustment accounts

1.906

TOTAL LIABILITIES

82.296.627

76.508.886

84.645.711

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

2.959.262

3.789.272

4.331.303

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

67.208.867

62.743.920

68.721.064

. Changes in work in progress

592.972

-695.430

454.417

. Changes in semi-manufact. products

. Capitalization of internal work

48

31.355

33.640

. Other income and revenues

365.446

265.158

609.581

. . Contributions for operating expenses

63.500

. . Different income and revenues

365.446

265.158

546.081

Total value of production

68.167.333

62.345.003

69.818.702

PRODUCTION COSTS

. Raw material,other materials and consum.

35.105.190

31.258.498

35.757.916

. Services received

13.499.524

14.147.814

. Leases and rentals

14.637.775

255.488

258.742

. Payroll and related costs

17.035.848

17.002.937

19.417.425

. . Wages and salaries

12.268.803

11.816.387

13.868.874

. . Social security contributions

3.795.303

3.859.853

4.289.706

. . Employee termination indemnities

953.107

1.309.180

1.218.632

. . Pension and similar

. . Other costs

18.635

17.517

40.213

. Amortization and depreciation

1.479.139

1.749.913

1.831.767

. . Amortization of intangible fixed assets

23.550

29.997

34.362

. . Amortization of tangible fixed assets

1.280.275

1.439.259

1.534.120

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

175.314

280.657

263.285

. Changes in raw materials

593.539

1.794.851

-352.189

. Provisions to risk reserves

. Other provisions

. Other operating costs

358.425

354.900

239.790

Total production costs

69.209.916

65.916.111

71.301.265

Diff. between value and cost of product.

-1.042.583

-3.571.108

-1.482.563

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

5.370.000

. . In subsidiary companies

5.370.000

. . In associated companies

. . In other companies

. Other financial income

472.569

841.822

686.843

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

. . Financ.income from secur. t.f.assets

. . Financ.income from secur. cur.assets

395.467

772.279

419.934

. . Financ.income other than the above

77.102

69.543

266.909

. . . - Subsidiary companies

72.273

63.773

76.824

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

4.829

5.770

190.085

. Interest and other financial expense

-324.316

-307.658

-878.039

. . Towards subsidiary companies

-15.706

-24.727

-67.276

. . Towards associated companies

. . Towards holding companies

-1.549

-3.572

-26.919

. . Towards other companies

324.316

307.658

878.039

Total financial income and expense

5.518.253

534.164

-191.196

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

. . Of financ.fixed assets not repres.E.I.

. . Of securities incl.among current assets

. Devaluation

-29.595

-432.134

-188.636

. . Of equity investments

-1.033

-429.098

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

-28.562

-3.036

-188.636

Total adjustments to financial assets

-29.595

-432.134

-188.636

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

141.845

1.140.490

81.101

. . Gains on disposals

. . Other extraordinary income

141.845

1.140.490

81.101

. Extraordinary expense

-3.107.809

-63.764

-1.443.665

. . Losses on disposals

. . Taxes relating to prior years

-317.597

-14.954

-1.313.676

. . Other extraordinary expense

-2.790.212

-48.810

-129.989

Total extraordinary income and expense

-2.965.964

1.076.726

-1.362.564

Results before income taxes

1.480.111

-2.392.352

-3.224.959

. Taxes on current income

429.704

443.713

36.188

. . current taxes

377.766

284.055

494.657

. . differed taxes(anticip.)

107.081

243.023

-361.412

. Net income for the period

1.050.407

-2.836.065

-3.261.147

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.050.407

-2.836.065

-3.261.147

 

RATIOS

Value Type

as at 31/12/2013

as at 31/12/2012

as at 31/12/2011

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,26

0,30

0,25

0,23

Elasticity Ratio

Units

0,74

0,70

0,75

0,75

Availability of stock

Units

0,18

0,19

0,20

0,19

Total Liquidity Ratio

Units

0,56

0,51

0,55

0,46

Quick Ratio

Units

0,11

0,12

0,20

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,29

0,23

0,30

3,53

Self Financing Ratio

Units

0,70

0,74

0,71

0,18

Capital protection Ratio

Units

0,89

0,96

0,97

0,74

Liabilities consolidation quotient

Units

0,17

0,23

0,20

0,19

Financing

Units

0,31

0,26

0,33

4,24

Permanent Indebtedness Ratio

Units

0,74

0,79

0,75

0,33

M/L term Debts Ratio

Units

0,04

0,04

0,05

0,11

Net Financial Indebtedness Ratio

Units

0,03

0,00

0,07

1,11

CORRELATION

Fixed assets ratio

Units

2,84

2,65

3,05

1,20

Current ratio

Units

3,37

3,58

3,21

1,07

Acid Test Ratio-Liquidity Ratio

Units

2,55

2,60

2,34

0,76

Structure's primary quotient

Units

2,70

2,51

2,86

0,71

Treasury's primary quotient

Units

0,48

0,63

0,84

0,03

Rate of indebtedness ( Leverage )

%

142,12

134,56

141,80

570,55

Current Capital ( net )

Value

42.631.069

38.632.662

43.726.480

75.064

RETURN

Return on Sales

%

3,76

-1,73

-2,08

3,19

Return on Equity - Net- ( R.O.E. )

%

1,81

-4,99

-5,46

3,20

Return on Equity - Gross - ( R.O.E. )

%

2,56

-4,21

-5,40

11,58

Return on Investment ( R.O.I. )

%

-1,27

-4,67

-1,75

3,86

Return/ Sales

%

-1,55

-5,69

-2,16

4,18

Extra Management revenues/charges incid.

%

n.c.

n.c.

n.c.

18,85

Cash Flow

Value

2.529.546

-1.086.152

-1.429.380

63.415

Operating Profit

Value

-1.042.583

-3.571.108

-1.482.563

78.946

Gross Operating Margin

Value

436.556

-1.821.195

349.204

163.908

MANAGEMENT

Credits to clients average term

Days

91,94

87,76

79,18

110,14

Debts to suppliers average term

Days

82,34

88,44

72,36

125,02

Average stock waiting period

Days

78,61

84,20

89,92

68,56

Rate of capital employed return ( Turnover )

Units

0,82

0,82

0,81

1,00

Rate of stock return

Units

4,58

4,28

4,00

5,15

Labour cost incidence

%

25,35

27,10

28,26

16,61

Net financial revenues/ charges incidence

%

8,21

0,85

-0,28

-1,99

Labour cost on purchasing expenses

%

24,61

25,79

27,23

16,95

Short-term financing charges

%

1,80

2,05

4,45

2,95

Capital on hand

%

122,45

121,94

123,17

99,54

Sales pro employee

Value

126.332

118.161

113.401

179.348

Labour cost pro employee

Value

32.022

32.020

32.041

32.046

 

 

Remarks

 

1) Protests checking (relative to the last five years) performed by crossing and matching the members names and the Firm's Style with the reported addresses, is supplied by the Informatic Registry managed by the Italian Chamber of Commerce. If the fiscal code is not indicated, the eventual homonymous cases are submitted to expert staff evaluation in order to limit wrong matching risks.

 

2) The Legal Data, supplied and retrived from the Firm's Registry of the Italian Chamber of Commerce, are in line with the last registered modifications.

 

3) Risk evaluation and Credit Opinion have been performed on the base of the actual data at the moment of their availability.

 

 

Market / Territory Data

 

Population living in the province

:

371.318

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

Monthly family expences average in the region (in Eur..) :

 

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143

 

Sector Data

 

The values are calculated on a base of 1.333 significant companies.

 

The companies cash their credits on an average of 110 dd.

The average duration of suppliers debts is about 125 dd.

The sector's profitability is on an average of 3,19%.

The labour cost affects the turnover in the measure of 16,61%.

Goods are held in stock in a range of 69 dd.

The difference between the sales volume and the resources used to realize it is about 1,00.

The employees costs represent the 16,95% of the production costs.

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 1.674.

The insolvency index for the region is 0,46, , while for the province it is 0,46.

Total Bankrupt companies in the province : 607.

Total Bankrupt companies in the region : 14.698.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.58

UK Pound

1

Rs.97.99

Euro

1

Rs.70.53

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

ANK

 


 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.